Property Info
- MLS O6300348
- Unit No E214
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 881
- Foundation Slab
- Min Lease Slab
- HOA Fees $442.00
Interior Features
- Living Room/Dining Room Combo
- Open Floorplan
- Walk-In Closet(s)
Cash Flow
| Cap Rate3.3 | Gross Yield8.5% | Annual Rent$12,000.00 | Property Taxes$2,058.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $12,000.00 $1,000.00 / mo | $60,000.00 $1,000.00 / mo | $120,000.00 $1,000.00 / mo | |||
| Estimated Expenses | $2,058.00 | $10,290.00 | $20,580.00 | |||
| Net Cash Flow | $9,942.00 | $49,710.00 | $99,420.00 | |||
| HOA Fees | $5,304.00 | $26,520.00 | $53,040.00 |